Company Valuation: Guangzhou R&F Properties Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 8,865 6,306 3,883 4,795 1,720 826.6
Change - -28.86% -38.43% 23.5% -64.14% -51.93%
Enterprise Value (EV) 135,784 120,664 125,444 4,795 1,720 826.6
Change - -11.14% 3.96% -96.18% -64.14% -51.93%
P/E Ratio -1x -0.4x -0.19x - -0.1x -
PBR 0.11x 0.12x 0.12x - - -
PEG - -0x -0x - - -
Capitalization / Revenue 116,035x 179,199x 107,148x 270,909x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1 - - - - -
Rate of return 4.23% - - - - -
EPS 2 -2.358 -4.194 -5.374 - -4.377 -
Distribution rate -4.24% - - - - -
Net sales 76,401 35,193 36,239 17,701 - -
EBITDA -963.5 590.8 -2,127 -3,500 - -
EBIT -2,655 -1,533 -4,239 -5,141 - -
Net income -8,848 -15,737 - - -16,425 -
Net Debt 126,919 114,358 121,562 - - -
Reference price 2 2.3626 1.6807 1.0348 1.2780 0.4583 0.2203
Nbr of stocks (in thousands) 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367
Announcement Date 3/31/22 A 3/31/23 A 3/28/24 A 3/30/25 A 3/31/26 A -
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 129M
15.33x4.76x13.05x3.26% 44.24B
9.12x1.53x7.66x3.91% 32.84B
23.47x4.51x18.92x1.08% 32.22B
5.94x0.67x1.35x8.55% 28.15B
15.84x3.21x15.88x2.21% 26.65B
11.81x1.78x15.13x3.2% 21.84B
9.61x2.32x7.98x3.87% 20.99B
15.98x6.81x19.31x1.19% 21.25B
14.73x0.94x6.21x2.53% 20.44B
Average 13.54x 2.95x 11.72x 3.31% 24.88B
Weighted average by Cap. 13.77x 3.06x 11.80x 3.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2777 Stock
  4. Valuation Guangzhou R&F Properties Co., Ltd.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!